{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Read Me","Control","1 DT","Series","GPE","Utility","IState","Module1","Module2"],"not_rendered":{"charts":6,"images":9,"macros":1,"external_links":0,"defined_names":44,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Read Me","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Control","index":1,"n_rows":48,"n_cols":22,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,"Time Series of Output, Supply and Demand",null,null,null,null,null,null,null,"Time Series of Price, Marginal Cost, and",null,null,null,null,null,null,"Supply and Demand Schedules"]
[null,null,null,null,null,null,"for Good #2",null,null,null,null,null,null,null,"Marginal Values for Good #2",null,null,null,null,null,null,"for Good #2"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SIMLEN:",300]
["DT:",0.01]
["PER:",{"$f":"B26/30","v":10}]
["TIME:",300.00149536132812]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Time Series of Interest Rates",null,null,null,null,null,null,null,"Time Series of Household Utility",null,null,null,null,null,null,"Time Series of Equity Trades"]
[null,null,null,null,null,null,"and the Currency Value",null,null,null,null,null,null,null,"and Leisure"]

{"sheet":"1 DT","index":2,"n_rows":132,"n_cols":47,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(AL6:AL11)","v":-2265.7219623354422},{"$f":"-SUM(AM6:AM11)","v":-19147.59402731929},{"$f":"-SUM(AN6:AN11)","v":-86639.005280995014},{"$f":"-SUM(AO6:AO11)","v":-2604.2438187133498},{"$f":"-SUM(AP6:AP11)","v":-150858.55142342325}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"U","0","1",2,3,"L","N","t","Z",null,"Z"]
[null,null,null,null,null,null,null,"< Temporal Parameters, i.e.: Turnover Fractions >",null,null,null,null,null,null,null,null,null,null,null,null,"0",null,{"$f":"SIGN(AL6)","v":1},1,1,0,0,"0",null,null,null,null,null,null,null,"0",null,709.02212843395512,5415.7969561522514,22353.652590158701,876,8766,"0",{"$f":"AC21+AR21","v":-1710267.5251137782},null,{"$f":"Utility!F37","v":-1747827.2771790111},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W6-V7","v":6},"1",{"$f":"-SUM(W7:AA7)","v":-5},1,1,1,{"$f":"SIGN(AO7)","v":1},1,"1",{"$f":"1/(1-V7)","v":0.16666666666666666},null,null,null,null,null,null,"1",null,579.02212843395512,5123.677044779145,24008.400588234279,997.60576418762457,56314.333992346816,"1",{"$f":"AL6","v":709.02212843395512},null,{"$f":"Utility!G37","v":709.02212843395512},"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X6-V8","v":6},"2",{"$f":"-SUM(W8:AA8)","v":-5},1,1,1,1,1,"2",{"$f":"1/(1-V8)","v":0.16666666666666666},null,null,null,null,null,"Spatial Parameters,","2",null,493.65022016908017,4433.7043474656111,20427.118090464894,836.60472419676842,47868.898711138318,"2",{"$f":"AM6","v":5415.7969561522514},null,{"$f":"Utility!H37","v":5283.7043474656111},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y6-V9","v":6},"3",{"$f":"-SUM(W9:AA9)","v":-5},1,1,1,1,1,"3",{"$f":"1/(1-V9)","v":0.16666666666666666},null,null,null,null,null,"i.e.: production and","3",null,450.20355972787996,3960.2150158870836,18653.652590158701,759.65593987693535,43341.461555029629,"3",{"$f":"AN6","v":22353.652590158701},null,{"$f":"Utility!I37","v":22353.652590158701},"3"]
[null,null,null,null,"i",null,"n",null,"V0",null,null,null,null,null,null,null,null,null,null,{"$f":"Z10-V10","v":3},"L",{"$f":"-SUM(W10:Y10)-AA10","v":-4},1,1,1,-1,1,"L",{"$f":"1/(1-V10)","v":0.2},null,null,null,null,null,"utility tradeoffs >","L",null,17.851231892016948,130.87095678822328,641.86273321452472,{"$f":"Zl","v":-865.62260954797887},3337.273201326117,"L",{"$f":"M59","v":-865.62260954797887},"ZL",{"$f":"Utility!J41","v":-863.24504473090894},"L"]
[null,null,null,null,{"$f":"-E78","v":-0.10431772377375492},null,{"$f":"(1-1/NPV)/Term","v":-0.13798634477781938},null,1,0.1,0.33333333333333331,1,1,1,null,"< V",null,null,null,{"$f":"AA11-V11","v":2},"N",{"$f":"-SUM(W11:Y11)","v":-3},1,1,1,0,-1,"N",{"$f":"1/(1-V11)","v":0.25},null,null,null,null,null,null,"N",null,15.972693678554446,83.32970624697586,554.31868876391877,0,{"$f":"Zn","v":-8769.416036417615},"N",{"$f":"N59","v":-8769.416036417615},"ZN",{"$f":"Utility!K42","v":-8725.9401023568425},"N"]
[null,null,null,null,{"$f":"-GPE!D26","v":-0.1},null,{"$f":"IState!F14","v":-0.13553101428571446},null,"0","1",2,3,"L","N",null,null,null,null,null,"h",null,"-N",null,null,null,null,null,null,"1/(N + 1)"]
[]
[]
[null,null,null,null,"k",null,"g",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"───"]
[null,null,null,null,{"$f":"-E19-SUM(E22:E26)","v":-482686.3073659431},null,{"$f":"-G19-SUM(G22:G26)","v":364911.01320388168},null,{"$f":"-I19-SUM(I21:I26)","v":1.2369127944111824E-10},-8.0930817603075411E-12,7.3896444519050419E-12,8.0717654782347381E-12,-3.5242919693700969E-12,2.5465851649641991E-11,null,"< Markets",null,null,null,{"$f":"Iota*Kappa+Nu*Gamma","v":0},null,{"$f":"V0*I16","v":1.2369127944111824E-10},{"$f":"J11*J16","v":-8.0930817603075415E-13},{"$f":"K11*K16","v":2.4632148173016804E-12},8.0717654782347381E-12,-3.5242919693700969E-12,2.5465851649641991E-11,null," < Market",null,null,null,null,null,{"$f":"-AI69","v":18873517.697196804},"U",{"$f":"SUM(V72:V76)","v":-7156503.4074881617},{"$f":"SUM(AL7:AL11)","v":1556.6998339014867},{"$f":"SUM(AM7:AM11)","v":13731.797071167037},{"$f":"SUM(AN7:AN11)","v":64285.352690836313},{"$f":"SUM(AO7:AO9)","v":2593.8664282613286},{"$f":"SUM(AP7:AP10)","v":150861.96745984087}]
[null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,"    Pressure",null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,0,null,0,null,{"$f":"I29+I39+I49","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"Iota*E19+Nu*G19","v":0},null,{"$f":"V0*I19","v":0},{"$f":"J$11*J19","v":0},{"$f":"K$11*K19","v":0},{"$f":"L$11*L19","v":0},{"$f":"M$11*M19","v":0},{"$f":"N$11*N19","v":0},null,null,null,null,null,null,null,{"$f":"AI69+T19","v":-18873517.697196804},null,{"$f":"V69+V19","v":8866770.9326019436},{"$f":"AL4+W19","v":-2265.7219623354422},{"$f":"AM4+X19","v":-19147.59402731929},{"$f":"AN4+Y19","v":-86639.005280995014},{"$f":"AO4+Z19","v":-2604.2438187133498},{"$f":"AP4+AA19","v":-150858.55142342325}]
[null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,"e","E","0","1",2,3,"L","N",null,"Y",null,null,null,null,null," u + e","m","0","1",2,3,"L","N",null,"l",null,"(u + e)/h"]
[null,null,null,"0",null,"0",null,"0",{"$f":"I31+I41+I51","v":309552.4676306927},-1004.3948362195813,-2529.8563553961931,-3214.6015919953575,-876,-8766,0,null,null,null,null,{"$f":"Iota*E21+Nu*G21","v":0},"0",{"$f":"V0*I21","v":309552.4676306927},{"$f":"J$11*J21","v":-100.43948362195813},-843.28545179873095,-3214.6015919953575,-876,-8766,"0",{"$f":"V53","v":-309552.4676306927},null,{"$f":"-GPE!F14","v":-309552.4676306927},null,null,null,{"$f":"AI71+T19","v":0},"0",{"$f":"AR21","v":-1400715.0574830854},{"$f":"AR22","v":608.58264481199399},{"$f":"AR23","v":4572.5115043535288},{"$f":"AR24","v":19139.050998163355},{"$f":"AO6+Z21","v":0},0,"0",{"$f":"-W63*AR22-X63*AR23-Y63*AR24-Z63*AR25-AA63*AR26","v":-1400715.0574830854},null,null,"0"]
[null,null,null,"1",{"$f":"E32","v":171230.48552221351},"1",null,"1",-82991.921515875772,295.60516378036527,687.01934406606267,780.88554343884243,18.034502411971058,526.86205714935886,1,null,null,null,null,{"$f":"Iota*E22+G$11*G22","v":-17862.374490352209},"1",-82991.921515875772,29.560516378036528,229.00644802202089,780.88554343884243,18.034502411971058,526.86205714935886,"1",{"$f":"AR7-AR22","v":100.43948362196113},null,null,null,null,null,{"$f":"AI72+T22","v":7071674.1929950677},"1",{"$f":"V72+V22","v":-2768558.0480753421},{"$f":"AL7+W22","v":608.5826448119916},5352.6834928011658,24789.286131673121,1015.6402665995956,56841.196049496175,"1",{"$f":"AR7*AC32","v":608.58264481199399},null,{"$f":"AI22/T7","v":1178612.3654991779},"1"]
[null,null,"Monetary","2",{"$f":"E33","v":177116.4962980909},"2",null,"2",-78553.977676163049,262.2941562392802,416.42147066371672,749.04451549339706,31.002488065467496,687.49794618012345,2,"< Physical",null,null,"Dividends > ",-18476.389736599533,"2",-78553.977676163049,26.22941562392802,138.80715688790556,749.04451549339706,31.002488065467496,687.49794618012345,"2",{"$f":"AR8-AR23","v":843.28545179872253},"  < Production",null,null,"U + E",">",{"$f":"AI73+T23","v":6040953.4107513698},"2",{"$f":"V73+V23","v":-2365031.2114139507},519.87963579300822,4572.511504353517,21176.162605958292,867.60721226223586,48556.396657318444,"2",{"$f":"AR8*AC33","v":4572.5115043535288},null,{"$f":"AI23/T8","v":1006825.5684585617},"2"]
[null,null,"Stocks >","3",{"$f":"E34","v":134339.32554563871},"3",null,"3",-65219.931554664305,196.64520126651229,517.28546977160431,485.39840800461729,24.488902172448363,543.89053657087413,3,"    Stocks",null,null,null,-14013.972654222478,"3",-65219.931554664305,19.66452012665123,172.42848992386809,485.39840800461729,24.488902172448363,543.89053657087413,"3",{"$f":"AR9-AR24","v":3214.6015919953461},null,null,null,null,null,{"$f":"AI74+T24","v":5459823.744145588},"3",{"$f":"V74+V24","v":-2137519.1440380975},469.86807985453117,4132.6435058109519,19139.050998163319,784.14484204938367,43885.3520916005,"3",{"$f":"AR9*AC34","v":19139.050998163355},null,{"$f":"AI24/T9","v":909970.62402426463},"3"]
[null,null,null,"L",null,"L",{"$f":"G35+G45+G55","v":-323924.38231848308},"L",-61083.896081872721,199.88034379063205,605.81331386290503,899.43721446332393,802.4741073501167,196.88796941857476,"L",null,null,null,null,44697.141500540383,"L",-61083.896081872721,19.988034379063208,201.937771287635,899.43721446332393,802.4741073501167,196.88796941857476,"L",{"$f":"AR10-AR25","v":-802.47410735010931}," <","YL = - Leisure",null,null,null,{"$f":"AI75+T25","v":219844.39176188631},"L",{"$f":"V75+V25","v":-137710.40769712263},37.839266271080156,332.80872807585831,1541.2999476778486,{"$f":"AR25","v":-63.148502197869583},{"$f":"AP10+AA25","v":3534.1611707446918},"L",{"$f":"AR10*AC35","v":-63.148502197869583},null,{"$f":"AI25/T10","v":73281.463920628768},"L"]
[null,null,null,"N",null,"N",{"$f":"G36+G46+G56","v":-40986.630885398597},"N",-21702.740802116961,49.969971142799572,303.31675703189683,299.83591059516868,0,6810.8614906810435,"N",null,null,null,null,5655.5953806338312,"N",-21702.740802116961,4.9969971142799574,101.10558567729893,299.83591059516868,0,6810.8614906810435,"N",{"$f":"AR11-AR26","v":-6810.8614906811144}," <","YN = - Leisure",null,null,null,{"$f":"AI76+T26","v":81221.957542888791},"N",{"$f":"V76+V26","v":-57237.063894341678},20.969690792834403,184.43529192427479,854.15459935908746,{"$f":"AO11+Z26","v":0},{"$f":"AR26","v":-1958.554545736501},"N",{"$f":"AR11*AC36","v":-1958.554545736501},null,{"$f":"AI26/T11","v":40610.978771444396},"N"]
[null,null,null,null,"Investment",null,"Saving",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l"]
[]
[null,null,null,null,0,null,0,null,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,"- Y/l"]
[null,null,null,null,null,null,null,"A",0,1,2,3,"L","N",null,null,null,null,null,"w","W","0","1",2,3,"L","N",null," l/Z",null,null,null,null,null,"b = e/w",null,"Q = E0/W0",null,null,null,null,null,null,"z = pl",null,"q = P0*Q"]
[null,null,null,"0",0,"0",0,"0",103184.15587689757,-334.79827873986989,-843.28545179872776,-1071.5338639984489,-292,-2922,0,null,null,null,null,null,"0",{"$f":"-AC21/AR21","v":-0.22099603054665581},{"$f":"-AC22/AR22","v":-0.16503836328258972},{"$f":"-AC23/AR23","v":-0.1844250038509084},{"$f":"-AC24/AR24","v":-0.1679603441311604},null,null,"0",{"$f":"AR21/Z0","v":0.8190034815692947},null,null,null,null,null,null,"0",null,null,null,null,null,null,"0",null,null,null,"0"]
[null,null,null,"1",171230.48552221351,"1",null,"1",-27663.97383862529,98.53505459345466,229.00644802201978,260.29518114628115,6.0115008039903799,175.62068571645278,1,null,null,null,null,{"$f":"W31-V32","v":-1.5155427698899882E-2},"1",{"$f":"-SUM(W32:AA32)","v":-0.14988293558368984},{"$f":"W22/AL22","v":4.8572723244792178E-2},4.2783483897378224E-2,3.1500929042127992E-2,1.7756781613583808E-2,9.2690177858076369E-3,"1",{"$f":"(1-W32)*(1-X32)*(1-Y32)*(1-Z32)*(1-AA32)","v":0.85834083367213698},null,null,null,null,null,{"$f":"T22/T32","v":1178612.3654991817},"1",{"$f":"V22/V32","v":553711.60961506341},null,null,null,null,null,"1",{"$f":"AR55*AR22","v":1178612.3654991824},null,{"$f":"P0*AK32","v":1178612.3654991665},"1"]
[null,null,null,"2",177116.4962980909,"2",null,"2",-26184.659225387612,87.431385413094048,138.80715688790585,249.68150516446499,10.334162688489153,229.16598206003914,2,null,null,"    E    ",">",{"$f":"X31-V33","v":-1.8351132823222399E-2},"2",{"$f":"-SUM(W33:AA33)","v":-0.166073871027686},5.0452862197455546E-2,3.0356874281397956E-2,3.5372061002338542E-2,3.5733322207673092E-2,1.4158751338820844E-2,"2",{"$f":"(1-W33)*(1-X33)*(1-Y33)*(1-Z33)*(1-AA33)","v":0.84429153112160815},null,null,null,null,null,{"$f":"T23/T33","v":1006825.5684585655},"2",{"$f":"V23/V33","v":473006.24228279351},null,null,null,null,null,"2",{"$f":"AR56*AR23","v":1006825.5684585668},null,{"$f":"P0*AK33","v":1006825.5684585684},"2"]
[null,null,null,"3",134339.32554563871,"3",null,"3",-21739.977184888132,65.548400422171838,172.42848992386701,161.79946933487275,8.1629673908161475,181.29684552362463,3,null,null,"    U + E ",null,{"$f":"Y31-V34","v":-1.54004670966707E-2},"3",{"$f":"-SUM(W34:AA34)","v":-0.1525598770344897},4.185115135452331E-2,4.1723533540072993E-2,2.5361675876781904E-2,3.1230074929072999E-2,1.2393441334038489E-2,"3",{"$f":"(1-W34)*(1-X34)*(1-Y34)*(1-Z34)*(1-AA34)","v":0.85619345299252847},null,null,null,null,null,{"$f":"T24/T34","v":909970.62402425718},"3",{"$f":"V24/V34","v":427503.82880762173},null,null,null,null,null,"3",909970.62402426638,null,{"$f":"P0*AK34","v":909970.62402426917},"3"]
[null,null,null,"L",null,"L",-107974.79410615715,"L",-20361.298693957542,66.626781263546377,201.93777128763361,299.81240482110729,267.49136911670519,65.629323139525169,"L",null,null,null,null,{"$f":"Z35-V35","v":0.60993789028227763},"L",{"$f":"-SUM(W35:Y35)-AA35","v":-1.7742710112722986},{"$f":"W25/AL25","v":0.52823525265709736},0.6067682553133239,0.5835575455760138,{"$f":"(AO6+AC25)/AR25","v":-1.164333120990021},{"$f":"AA25/AP25","v":5.5709957725863422E-2},"L",{"$f":"(1-W35)*(1-X35)*(1-Y35)*(1-AA35)","v":7.2951539737213217E-2},null,null,null,null,null,{"$f":"T25/T35","v":73281.463920620939},"L",{"$f":"V25/V35","v":34427.601924280178},null,null,null,null,null,"L",73281.463920634022,null,{"$f":"P0*AK35","v":73281.46392062871},"L"]
[null,null,null,"N",null,"N",-13662.210295135636,"N",-7234.2469340390016,16.656657047600447,101.10558567729966,99.945303531723113,0,2270.2871635603551,"N",null,null,null,null,{"$f":"AA36-V36","v":0.13926272037079701},"N",{"$f":"-SUM(W36:Y36)","v":-1.1375185583687473},0.23829617535359615,0.54819001625139474,0.35103236676375649,null,{"$f":"(AP6+AC26)/AR26","v":-0.99825583799795026},"N",{"$f":"(1-W36)*(1-X36)*(1-Y36)*(1-Z36)","v":0.22333922094732639},null,null,null,null,null,{"$f":"T26/T36","v":40610.978771457296},"N",{"$f":"V26/V36","v":19079.021298113734},null,null,null,null,null,"N",40610.978771445312,null,{"$f":"P0*AK36","v":40610.978771442882},"N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(t+Y)/l"]
[]
[null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"T41-V39","v":-8866770.9326019399},null,{"$f":"-SUM(W39:AA39)","v":8866770.9326019399},{"$f":"-SUM(W41:W46)","v":-2061439.9135429361},{"$f":"-SUM(X41:X46)","v":-1980734.5462106662},{"$f":"-SUM(Y41:Y46)","v":-1935232.1327354943},{"$f":"-SUM(Z41:Z46)","v":-1419794.0787811985},{"$f":"-SUM(AA41:AA46)","v":-1469570.2613316451},null,null,null,null,null,null,null,{"$f":"AI41-AK39","v":-18873517.697196804},null,{"$f":"-SUM(AL39:AP39)","v":18873517.697196804},{"$f":"-SUM(AL41:AL46)","v":-4387913.3661732646},{"$f":"-SUM(AM41:AM46)","v":-4216126.5691326475},{"$f":"-SUM(AN41:AN46)","v":-4119271.6246983395},{"$f":"-SUM(AO41:AO46)","v":-3022127.0940613835},{"$f":"-SUM(AP41:AP46)","v":-3128079.0431311675},null,null,null,"   "]
[null,null,null,null,null,null,null,"B",0,1,2,3,"L","N",null,null,null,null,null,"hQ","HQ","0","1",2,3,"L","N",null,null,null,null,null,null,null,"hb","Hb","0","1",2,3,"L","N",null,null,null,"(PU + s)/N"]
[null,null,null,null,null,"0",null,"0",103184.15587689757,-334.79827873986045,-843.28545179873345,-1071.5338639984525,-292,-2922,0,null,null,null,null,{"$f":"V41-V41","v":0},"0",{"$f":"-V39-SUM(V42:V46)","v":-1400715.0574830845},{"$f":"W6*AK32","v":553711.60961506341},{"$f":"X6*AK33","v":473006.24228279351},{"$f":"Y6*AK34","v":427503.82880762173},{"$f":"Z6*AK35","v":0},{"$f":"AA6*AK36","v":0},"0",null,null,null,null,null,null,{"$f":"AK41-AK41","v":0},"0",{"$f":"-AK39-SUM(AK42:AK46)","v":-2981516.1152899265},{"$f":"W6*AI32","v":1178612.3654991817},{"$f":"X6*AI33","v":1006825.5684585655},{"$f":"Y6*AI34","v":909970.62402425718},{"$f":"Z6*AI35","v":0},{"$f":"AA6*AI36","v":0},"0",null,null,null,"0"]
[null,null,null,null,null,"1",null,"1",-27663.973838625268,98.535054593456493,229.00644802202072,260.29518114628081,6.0115008039903559,175.62068571645321,1,null,null,null,null,{"$f":"T7*$AK32","v":3322269.6576903807},"1",{"$f":"V7*$AK32","v":-2768558.0480753169},553711.60961506341,553711.60961506341,553711.60961506341,553711.60961506341,553711.60961506341,"1",null,null,null,null,null,null,{"$f":"T7*$AI32","v":7071674.19299509},"1",{"$f":"V7*$AI32","v":-5893061.8274959084},1178612.3654991817,1178612.3654991817,1178612.3654991817,1178612.3654991817,1178612.3654991817,"1",null,null,{"$f":"(AK72+AK104)/V7","v":1178612.3654991779},"1"]
[null,null,null,null,null,"2",null,"2",-26184.659225387688,87.431385413094247,138.80715688790531,249.68150516446579,10.334162688489181,229.16598206004144,2,null,null,null,null,{"$f":"T8*$AK33","v":2838037.4536967613},"2",-2365031.2114139674,473006.24228279351,473006.24228279351,473006.24228279351,473006.24228279351,473006.24228279351,"2",null,null,null,null,null,null,{"$f":"T8*$AI33","v":6040953.4107513931},"2",-5034127.8422928276,1006825.5684585655,1006825.5684585655,1006825.5684585655,1006825.5684585655,1006825.5684585655,"2",null,null,{"$f":"(AK73+AK105)/V8","v":1006825.568458562},"2"]
[null,null,null,null,null,"3",null,"3",-21739.977184888099,65.548400422171412,172.428489923868,161.79946933487247,8.1629673908161209,181.29684552362446,3,null,null,null,null,{"$f":"T9*$AK34","v":2565022.9728457304},"3",-2137519.1440381086,427503.82880762173,427503.82880762173,427503.82880762173,427503.82880762173,427503.82880762173,"3",null,null,null,null,null,null,{"$f":"T9*$AI34","v":5459823.7441455433},"3",-4549853.1201212863,909970.62402425718,909970.62402425718,909970.62402425718,909970.62402425718,909970.62402425718,"3",null,null,{"$f":"(AK74+AK106)/V9","v":909970.62402426242},"3"]
[null,null,null,"     System State",null,"L",-107974.79410616173,"L",-20361.29869395756,66.626781263544018,201.93777128763503,299.81240482110786,267.4913691167061,65.629323139524899,"L",null,null,null,null,{"$f":"T10*$AK35","v":103282.80577284054},"L",-137710.40769712071,34427.601924280178,34427.601924280178,34427.601924280178,-34427.601924280178,34427.601924280178,"L",null,null,null,null,null,null,{"$f":"T10*$AI35","v":219844.39176186282},"L",-293125.85568248376,73281.463920620939,73281.463920620939,73281.463920620939,-73281.463920620939,73281.463920620939,"L",null,null,{"$f":"(AK75+AK107)/V10","v":73281.463920630238},"L"]
[null,null,null,"     at time = t >",null,"N",-13662.210295132765,"N",-7234.246934038988,16.656657047599857,101.10558567729896,99.945303531722899,0,2270.2871635603478,"N",null,null,null,null,{"$f":"T11*$AK36","v":38158.042596227468},"N",-57237.063894341205,19079.021298113734,19079.021298113734,19079.021298113734,0,-19079.021298113734,"N",null,null,null,null,null,null,{"$f":"T11*$AI36","v":81221.957542914592},"N",-121832.93631437188,40610.978771457296,40610.978771457296,40610.978771457296,0,-40610.978771457296,"N",null,null,{"$f":"(AK76+AK108)/V11","v":40610.978771443661},"N"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"───"]
[null,null,null,null,null,null,0,null,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(T42:T46)","v":8866770.9326019399},"Q ",{"$f":"SUM(V42:V46)","v":-7466055.8751188554},{"$f":"SUM(W42:W46)","v":1507728.3039278726},{"$f":"SUM(X42:X46)","v":1507728.3039278726},{"$f":"SUM(Y42:Y46)","v":1507728.3039278726},{"$f":"SUM(Z42:Z44)","v":1454221.6807054786},{"$f":"SUM(AA42:AA45)","v":1488649.2826297588}]
[null,null,null,null,null,null,null,"C",0,1,2,3,"L","N",null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,"0",null,"0",103184.15587689757,-334.79827873985101,-843.28545179873186,-1071.5338639984561,-292,-2922,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intersection of   "]
[null,null,null,null,null,"1",null,"1",-27663.97383862521,98.535054593454134,229.00644802202214,260.29518114628041,6.0115008039903239,175.62068571645287,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S/D Schedules >",{"$f":"AI39/AI19","v":1},null,{"$f":"AK39/AK19","v":2.1285671909941168},{"$f":"AL39/AL19","v":1936.6512922222494},220.19093172318085,47.545232211962343,1160.4624238119504,20.735178838827707,null,null,null,"   ","1/(N+1)"]
[null,null,null,null,null,"2",null,"2",-26184.65922538775,87.431385413091888,138.80715688790553,249.68150516446627,10.334162688489162,229.16598206004289,2,null,null,null,null,{"$f":"-T103","v":0},"Yt",{"$f":"-V103","v":-309552.4676306927},{"$f":"AC22","v":100.43948362196113},{"$f":"AC23","v":843.28545179872253},{"$f":"AC24","v":3214.6015919953461},{"$f":"AO6","v":876},{"$f":"AP6","v":8766},null," < Output",null,null,null,null,null,null,"c    Hb/m","0","1",2,3,"L","N",null,"p",null,"(pZPU)"]
[null,null,null,null,null,"3",null,"3",-21739.977184888081,65.548400422169053,172.42848992386928,161.79946933487207,8.1629673908160925,181.29684552362502,3,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,"Marginal Costs of Production >",1,"0",{"$f":"AK41/AK21","v":2.1285671909941115},1936.6512922222482,220.19093172318057,47.54523221196186,null,null,"0",null,null,null,"0"]
[null,null,null,null,null,"L",-107974.79410616422,"L",-20361.298693957619,66.626781263541659,201.93777128763645,299.81240482110877,267.49136911670541,65.629323139524672,"L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AI42/AI22","v":1.0000000000000031},"1",2.1285671909941248,1936.6512922222557,220.19093172318139,47.545232211962563,{"$f":"AO42/AO22","v":1160.4624238119497},20.73517883882791,"1",{"$f":"AL52","v":1936.6512922222494},null,{"$f":"(AR55*AR7*AR72)^AC7","v":1178612.3654991772},"1"]
[null,null,null,null,null,"N",-13662.210295130195,"N",-7234.2469340389734,16.656657047599268,101.10558567729825,99.945303531722672,0,2270.2871635603401,"N",null,null,null,null,{"$f":"T53+T16","v":0},"S",{"$f":"-GPE!F14","v":-309552.4676306927},{"$f":"W53+W16","v":100.43948362196032},{"$f":"X53+X16","v":843.28545179872503},3214.6015919953543,{"$f":"Z53+Z16+AC25","v":73.525892649887169},{"$f":"AA53+AA16+AC26","v":1955.138509318911},null," < Supply",null,null,null,null,"Values of > ",1.0000000000000038,"2",2.1285671909941257,1936.6512922222566,220.19093172318114,47.545232211962571,1160.4624238119527,20.735178838827949,"2",{"$f":"AM52","v":220.19093172318085},null,{"$f":"(AR56*AR8*AR73)^AC8","v":1006825.5684585614},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,"Marginal Product   ",0.99999999999999178,"3",2.1285671909941,1936.651292222233,220.19093172317869,47.545232211961952,1160.4624238119382,20.735178838827689,"3",{"$f":"AN52","v":47.545232211962343},null,{"$f":"(AR57*AR9*AR74)^AC9","v":909970.6240242644},"3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9999999999998932,"L",2.1285671909938615,1936.6512922220322,220.19093172315368,47.545232211957291,1160.4624238117433,20.735178838824609,"L",{"$f":"-AO52","v":-1160.4624238119504},null,{"$f":"(AR58*AR10*AR75)^AC10","v":73281.463920630893},"L"]
[null,null,null,null,null,null,0,null,null,null,null,null,-865.62260954797887,-8769.416036417615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0000000000003177,"N",2.1285671909948545,1936.6512922228953,220.19093172325879,47.545232211978522,null,{"$f":"AP46/AP26","v":20.735178838833829},"N",{"$f":"-AP52","v":-20.735178838827707},null,{"$f":"(AR59*AR11*AR76)^AC11","v":40610.978771443828},"N"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Utility!J41","v":-863.24504473090894},{"$f":"Utility!K42","v":-8725.9401023568425}]
[null,null,null,null,null,null,0,"0"]
[null,null,null,null,null,null,null,"1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/GPE!F26","v":0.5},null,{"$f":"1","v":1},{"$f":"AL62/$AK62","v":934.51996791474289},{"$f":"AM62/$AK62","v":106.90793884306318},{"$f":"AN62/$AK62","v":22.941557151144686},{"$f":"AO62/$AK62","v":559.29649767444755},{"$f":"AP62/$AK62","v":10},null,null,null,null,null,null,null,1,null,{"$f":"GPE!F26","v":2},{"$f":"GPE!G26","v":1869.0399358294858},{"$f":"GPE!H26","v":213.81587768612636},{"$f":"GPE!I26","v":45.883114302289371},{"$f":"GPE!J26","v":1118.5929953488951},{"$f":"GPE!K26","v":20}]
[null,null,null,null,null,null,null,"2",null,null,null,null,null,null,null,null,null,null,"Currency > ",{"$f":"T39/AI39","v":0.46979959299897128},"Y",{"$f":"V49/(AK16+V56)","v":1.0000000000000002},909.83798886694365,103.44561010561452,22.336730742221512,545.18477439745254,9.7413785792422036,null," <Values",null,null,null,null,"Prices > ",{"$f":"P0*T63","v":0.99999999999999967},"P ",{"$f":"AK39/(V69+V19)","v":2.1285671909941168},{"$f":"P0*W63","v":1936.6512922222469},{"$f":"P0*X63","v":220.19093172318051},{"$f":"P0*Y63","v":47.545232211962379},{"$f":"P0*Z63","v":1160.4624238119468},{"$f":"P0*AA63","v":20.735178838827839}]
[null,null,null,null,null,null,null,"3",null,null,null,null,null,null,null,null,null,"Value",null,"G/$",null,"0","1",2,3,"L","N",null,"    G/unit",null,null,null,"$/unit ",null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,"Maturing",null,{"$f":"3*G55/Term","v":-51276.855911203529},"L"]
[null,null,null,null,"   Principal >",null,{"$f":"3*G56/Term","v":-6488.1363704490568},"N"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T71-V69","v":-8866770.9326019436},null,{"$f":"-SUM(W69:AA69)","v":8866770.9326019436},{"$f":"W$63*AL4","v":-2061439.9135429438},{"$f":"X$63*AM4","v":-1980734.5462106646},{"$f":"Y$63*AN4","v":-1935232.1327354934},{"$f":"Z$63*AO4","v":-1419794.078781198},{"$f":"AA$63*AP4","v":-1469570.2613316437},null,null,null,null,null,null,null,{"$f":"AI71-AK69","v":-18873517.697196804},null,{"$f":"-SUM(AL69:AP69)","v":18873517.697196804},{"$f":"AL$63*AL4","v":-4387913.366173259},{"$f":"AM$63*AM4","v":-4216126.569132641},{"$f":"AN$63*AN4","v":-4119271.6246983428},{"$f":"AO$63*AO4","v":-3022127.0940613742},{"$f":"AP$63*AP4","v":-3128079.0431311871},null,"   "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"¡","YU","0","1",2,3,"L","N",null,null,null,null,null,null,null,"u","PU","0","1",2,3,"L","N",null,"PU",null,"u/(h - w)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V71-V71","v":0},"0",{"$f":"-V69-SUM(V72:V76)","v":-1710267.5251137819},{"$f":"W$63*AL6","v":645095.26739650953},560240.4203372997,499307.51901153737,477581.86237216846,85392.924625637155,"0",null,null,null,null,null,null,{"$f":"AK71-AK71","v":0},"0",{"$f":"-AK69-SUM(AK72:AK76)","v":-3640419.3417799026},{"$f":"AL$63*AL6","v":1373128.621245787},1192509.3777987291,1062809.6031846297,1016565.0832592654,181764.57770116485,"0",null,null,null,"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W71-V72","v":3330661.3939559758},"1",{"$f":"-SUM(W72:AA72)","v":-2685566.1265594661},526816.32884380687,530021.89788131067,536269.17949078162,543879.47348622838,548579.24685733835,"1",null,null,null,null,null,null,{"$f":"AL71-AK72","v":7089536.56748542},"1",{"$f":"-SUM(AL72:AP72)","v":-5716407.9462396335},1121363.9532568951,1128187.2223385919,1141484.981005413,1157684.0031179402,1167687.7865207929,"1",{"$f":"AL72*AM72*AN72*AO72*AP72","v":1.9521569879722546E+30},null,{"$f":"AR55*AR22","v":1178612.3654991824},"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X71-V73","v":2846717.6540750875},"2",{"$f":"-SUM(W73:AA73)","v":-2286477.2337377877},449141.72352235985,458647.25125149568,456275.03662627639,456104.15782105818,466309.06451659754,"2","    Interaction",null,null,null,null,"Interaction   ",{"$f":"AM71-AK73","v":6059429.8004879691},"2",{"$f":"-SUM(AL73:AP73)","v":-4866920.4226892404},956028.33679624577,976261.49125356902,971212.07303233084,970848.34601390711,992570.1755931885,"2",{"$f":"AL73*AM73*AN73*AO73*AP73","v":8.7350141508846574E+29},null,{"$f":"AR56*AR23","v":1006825.5684585668},"2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y71-V74","v":2571606.7314949706},"3",{"$f":"-SUM(W74:AA74)","v":-2072299.2124834333},409612.30136355327,409666.85846785526,416661.61526531779,414152.85220149177,422205.58518521511,"3","< of Utility",null,null,null,null,"of Utility > ",{"$f":"AN71-AK74","v":5473837.7167998105},"3",{"$f":"-SUM(AL74:AP74)","v":-4411028.1136151813},871887.30571005424,872003.43417230702,886892.24400036898,881552.17325273086,898692.95647972065,"3",{"$f":"AL74*AM74*AN74*AO74*AP74","v":5.3420600444044554E+29},null,{"$f":"AR57*AR24","v":909970.62402426638},"3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z71+Z75-V75","v":82284.106887669361},"L",{"$f":"-SUM(W75:Y75)-AA75","v":-76626.51161524991},16241.728923430144,13538.025970063272,14337.115045279199,-471924.26709974901,32509.641676477291,"L","    with Values",null,null,null,null,"with Prices   ",{"$f":"AO71+AO75-AK75","v":175147.25026134594},"L",{"$f":"-SUM(AL75:AN75)-AP75","v":-163104.67858455057},34571.611311433604,28816.597910702978,30517.512698889437,-1004522.51158247,69198.956663524543,"L",{"$f":"AL75*AM75*AN75*AP75","v":2.1038317680838351E+18},null,{"$f":"AR58*AR25","v":73281.463920634022},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA71+AA76-V76","v":35501.046188240245},"N",{"$f":"-SUM(W76:Z76)","v":-35534.323092224717},{"$f":"W$63*AL11","v":14532.563493283722},{"$f":"X$63*AM11","v":8620.092302640056},{"$f":"Y$63*AN11","v":12381.667296300942},null,{"$f":"AA$63*AP11","v":-85426.201529621627},"N",null,null,null,null,null,null,{"$f":"AP71+AP76-AK76","v":75566.362162254954},"N",{"$f":"-SUM(AL76:AN76)","v":-75637.194288294151},30933.537852842583,18348.445658740551,26355.210776711017,0,-181835.40982720404,"N",{"$f":"AL76*AM76*AN76","v":14958752159706.426},null,{"$f":"AR59*AR26","v":40610.978771445312},"N"]
[null,null,null,null,"- i",null,"Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   "]
[null,null,null,null,{"$f":"-V0-I81/I78","v":0.10431772377375492}," <","Interest",null,{"$f":"-SUM(I22:I24)","v":226765.83074670311},"   < Asset Valuations, a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- PU        "]
[null,null,null,null,{"$f":"GPE!D26","v":0.1},null,"Rate",null,"0"]
[]
[null,null,null,null,"    Supply Valuations, YS",null,null," >",{"$f":"-SUM(J81:N81)","v":-250421.52603986373},{"$f":"W63*W53","v":91383.65778143944},{"$f":"X63*X53","v":87234.178054507633},{"$f":"Y63*Y53","v":71803.69020391666},null,null,null,null,null,null,null,{"$f":"AI81/AI$63-AI69","v":-8.9406967163085938E-8},null,{"$f":"AK81/AK$63-V69","v":3.7252902984619141E-8},{"$f":"AL81/AL$63-AL4","v":-9.5496943686157465E-12},{"$f":"AM81/AM$63-AM4","v":-9.4587448984384537E-11},{"$f":"AN81/AN$63-AN4","v":-3.92901711165905E-10},{"$f":"AO81/AO$63-AO4","v":-5.9117155615240335E-12},{"$f":"AP81/AP$63-AP4","v":-8.149072527885437E-10},null,null,null,null,null,null,null,{"$f":"AI83-AK81","v":-18873517.697196886},null,{"$f":"-SUM(AL81:AP81)","v":18873517.697196886},{"$f":"-SUM(AL83:AL88)","v":-4387913.3661732776},{"$f":"-SUM(AM83:AM88)","v":-4216126.5691326614},{"$f":"-SUM(AN83:AN88)","v":-4119271.6246983614},{"$f":"-SUM(AO83:AO88)","v":-3022127.0940613812},{"$f":"-SUM(AP83:AP88)","v":-3128079.0431312043}]
[null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,"-f","Q","0","1",2,3,"L","N",null,null,null,null,null,null,null,"hz","Hz","0","1",2,3,"L","N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"0",{"$f":"AK83/AK$63-V71","v":309552.46763069555},{"$f":"AL83/AL$63-AL6","v":-100.43948362196033},-843.28545179871526,-3214.6015919953606,-876,-8766,"0",null,null,null,null,null,null,{"$f":"AK83-AK83","v":0},"0",{"$f":"-AK81-SUM(AK84:AK88)","v":-2981516.1152899358},{"$f":"W6*$AR32","v":1178612.3654991824},{"$f":"X6*$AR33","v":1006825.5684585668},{"$f":"Y6*$AR34","v":909970.62402426638},{"$f":"Z6*$AR35","v":0},{"$f":"AA6*$AR36","v":0},"0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-17862.374490323476,"1",-82991.921515888069,29.560516378039665,229.00644802204533,780.88554343895157,18.034502411974358,526.86205714958487,"1",null,null,null,null,null,null,{"$f":"T7*$AR32","v":7071674.1929950938},"1",{"$f":"V7*$AR32","v":-5893061.8274959121},1178612.3654991824,1178612.3654991824,1178612.3654991824,1178612.3654991824,1178612.3654991824,"1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-18476.389736566693,"2",-78553.977676176,26.229415623931345,138.80715688792498,749.04451549351143,31.002488065472903,687.49794618044689,"2","    Optimal",null,null,null,null,null,{"$f":"T8*$AR33","v":6040953.4107514005},"2",-5034127.8422928341,1006825.5684585668,1006825.5684585668,1006825.5684585668,1006825.5684585668,1006825.5684585668,"2"]
[null,null,null,null,null,null,null,null,"NPV","       1       ",null,null,null,null,null,null,null,null,null,-14013.972654210404,"3",-65219.931554668816,19.664520126652633,172.42848992387644,485.39840800463935,24.488902172450366,543.89053657100158,"3"," < Rates of",null,null,null,null,null,{"$f":"T9*$AR34","v":5459823.7441455983},"3",-4549853.1201213319,909970.62402426638,909970.62402426638,909970.62402426638,909970.62402426638,909970.62402426638,"3"]
[null,null,null,null,"  Investment",null,{"$f":"LN(1-Iota)*(1-Iota)^Term+Iota*Kappa/Gamma","v":0.32370910073123788},null,{"$f":"1/(1+Iota*Term*Kappa/Gamma)","v":0.53427863060883929},"1+iTk/g ",null,null,null,null,null,null,null,null,null,44697.14150055623,"L",-61083.896081880783,19.988034379065766,201.9377712876539,899.4372144634342,802.47410735010908,196.8879694186553,"L","    Change",null,null,null,null,null,{"$f":"T10*$AR35","v":219844.39176190208},"L",-293125.85568253609,73281.463920634022,73281.463920634022,73281.463920634022,-73281.463920634022,73281.463920634022,"L"]
[null,null,null,null,"  Term",null,null,null,{"$f":"IState!D11","v":0.51315811823070645},null,null,null,null,null,null,null,null,null,null,5655.5953806356993,"N",-21702.740802119915,4.9969971142807914,101.10558567731007,299.83591059520666,0,6810.8614906811263,"N",null,null,null,null,null,null,{"$f":"T11*$AR36","v":81221.957542890625},"N",-121832.93631433594,40610.978771445312,40610.978771445312,40610.978771445312,0,-40610.978771445312,"N"]
[null,null,null,null,"  Calculation",null,{"$f":"Term-(1/I89-1/NPV)/G87","v":6.3171654455459265},null,{"$f":"(1-Iota/V0)^(-Term*V0)","v":0.53427863060883873},"       1      "]
[null,null,null,null,null,null,null,null,null,"(1 - i)T"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T84:T88)","v":9.1356923803687096E-8},"D",{"$f":"SUM(V84:V88)","v":-309552.46763073356},{"$f":"SUM(W84:W88)","v":100.4394836219702},{"$f":"SUM(X84:X88)","v":843.28545179881075},{"$f":"SUM(Y84:Y88)","v":3214.6015919957435},{"$f":"SUM(Z84:Z86)","v":73.525892649897628},{"$f":"SUM(AA84:AA87)","v":1955.1385093196886},null," < Demand",null,null,null,null,null,null,null,{"$f":"-SUM(AL91:AP91)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,null,"FI","0","1",2,3,"L","N"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-SUM(AI94:AI98)","v":0},"0",{"$f":"-AK91-SUM(AK94:AK98)","v":0},null,null,null,null,null,"0"]
[null,null,null,null,null,null,"T",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Demand",null,null,null,null,"Financial   ",{"$f":"AL93-AK94","v":-3.5650808595670834E-9},"1",{"$f":"-SUM(AL94:AP94)","v":3.5650808595670834E-9},0,{"$f":"(AI56-AI55)*(V0-Iota)*(E22+E23)","v":2.5625218350406178E-10},{"$f":"(AI57-AI55)*(V0-Iota)*(E22+E24)","v":-3.821333043071145E-9},null,null,"1"]
[null,null,null,null,null,null,6.3171654455459327,null,null,null,null,null,null,null,null,null,null,null,null,null,"F",{"$f":"S0/V91","v":0.99999999999986799},{"$f":"IF(W91>W56,W56/W91,1)","v":0.99999999999990163},{"$f":"IF(X91>X56,X56/X91,1)","v":0.9999999999998983},{"$f":"IF(Y91>Y56,Y56/Y91,1)","v":0.99999999999987887},{"$f":"IF(Z91>Z56,Z56/Z91,1)","v":0.99999999999985778},{"$f":"IF(AA91>AA56,AA56/AA91,1)","v":0.99999999999960232},null," < Factors",null,null,null,null,"Intermediation >",{"$f":"AM93-AK95","v":-4.3803074915710459E-9},"2",{"$f":"-SUM(AL95:AP95)","v":4.3803074915710459E-9},{"$f":"-AM94","v":-2.5625218350406178E-10},0,{"$f":"(AI57-AI56)*(V0-Iota)*(E23+E24)","v":-4.1240553080669843E-9},null,null,"2"]
[null,null,null,null,null,null,{"$f":"IState!F11","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0","1",2,3,"L","N",null,null,null,null,null,null,null,{"$f":"AN93-AK96","v":7.9453883511381293E-9},"3",{"$f":"-SUM(AL96:AP96)","v":-7.9453883511381293E-9},{"$f":"-AN94","v":3.821333043071145E-9},{"$f":"-AN95","v":4.1240553080669843E-9},0,null,null,"3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"L",{"$f":"-SUM(AL97:AP97)","v":0},null,null,null,null,null,"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,"N",{"$f":"-SUM(AL98:AP98)","v":0},null,null,null,null,null,"N"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    imports ( - )",null,null,null,null,"Trade   ",null,null,null,null,null,null,null,null,null,null,"      Monetary"]
[null,null,null,null,0,null,0,null,{"$f":"I29+DT*(V101-I$11*I29*3)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"AI91+AI101","v":0},null,{"$f":"-W63*W101-X63*X101-Y63*Y101-Z63*Z101-AA63*AA101","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"0","v":0},null," < eXports  ( + )",null,null,null,null,"Balance >",{"$f":"AI103-AK101","v":0},null,{"$f":"-SUM(AL101:AP101)","v":0},{"$f":"AL$63*W101","v":0},{"$f":"AM$63*X101","v":0},{"$f":"AN$63*Y101","v":0},{"$f":"AO$63*Z101","v":0},{"$f":"AP$63*AA101","v":0},null,null," <   Transactions"]
[null,null,null,null,null,null,null,"A","0","1",2,3,"L","N",null,null,null,null,null,"r","R","0","1",2,3,"L","N",null,null,null,null,null,null,null,"- NCF","PR","0","1",2,3,"L","N"]
[null,null,null,"0",0,"0",0,"0",{"$f":"I31+DT*(V103-I$11*I31*3)","v":103184.15587689757},-334.79827873986989,-843.28545179872776,-1071.5338639984489,-292,-2922,0,null,null,null,null,0,"0",{"$f":"-V101-SUM(V104:V108)","v":309552.4676306927},{"$f":"-W53","v":-100.43948362196113},{"$f":"-X53","v":-843.28545179872253},{"$f":"-Y53","v":-3214.6015919953461},{"$f":"-Z53","v":-876},{"$f":"-AA53","v":-8766},"0"," < Output  ( - )",null,null,null,null,null,{"$f":"AK103-AK103","v":0},"0",{"$f":"-SUM(AL103:AP103)","v":658903.22648996417},{"$f":"-AL101-SUM(AL104:AL108)","v":-194516.25574660467},{"$f":"-AM101-SUM(AM104:AM108)","v":-185683.80934016447},{"$f":"-AN101-SUM(AN104:AN108)","v":-152838.97916036306},{"$f":"-AO101-SUM(AO104:AO108)","v":-85324.035597425071},{"$f":"-AP101-SUM(AP104:AP108)","v":-40540.146645406887},"0"]
[null,null,null,"1",{"$f":"K_1+DT*(T104-T22)","v":171230.48552221351},"1",null,"1",-27663.973838625301,98.53505459345466,229.00644802201981,260.29518114628127,6.0115008039903861,175.62068571645295,1,null,null,null,"Cost of Sales   ",-17862.374490352217,"1",{"$f":"V$95*V84","v":-82991.921515877111},{"$f":"W$95*W84","v":29.560516378036759},229.00644802202206,780.88554343885698,18.034502411971793,526.86205714937535,"1",null,null,null,null,null,"Cost of Sales   ",{"$f":"AL103-AK104","v":-17862.374490348651},"1",-176653.88125625602,{"$f":"AL$63*W104","v":57248.412242281782},50425.143160585147,37127.38449376489,20928.362381239189,10924.57897838503,"1"]
[null,null,null,"2",{"$f":"K_2+DT*(T105-T23)","v":177116.4962980909},"2",null,"2",-26184.659225387641,87.431385413094048,138.8071568879059,249.68150516446525,10.334162688489164,229.16598206003971,2,null,null,null,"Minus Sales >",-18476.389736599245,"2",{"$f":"V$95*V85","v":-78553.977676165625},26.229415623928766,138.80715688791085,749.0445154934207,31.002488065468494,687.49794618017347,"2",null,null,null,null,null,"Minus Sales >",{"$f":"AM103-AK105","v":-18476.389736594865},"2",-167207.41960356961,50797.231662316037,30564.077204994785,35613.495426231537,35977.222444654522,14255.392865372733,"2"]
[null,null,null,"3",{"$f":"K_3+DT*(T106-T24)","v":134339.32554563871},"3",null,"3",-21739.977184888092,65.548400422171824,172.42848992386692,161.79946933487238,8.1629673908161315,181.29684552362374,3,null,null,null,null,-14013.97265422385,"3",{"$f":"V$95*V86","v":-65219.931554660208},19.6645201266507,172.4284899238589,485.39840800458057,24.488902172446885,543.89053657078523,"3"," < Rates of",null,null,null,null,null,{"$f":"AN103-AK106","v":-14013.972654231795},"3",-138825.00650613126,38083.31831420846,37967.189851955533,23078.380023894642,28418.450771531363,11277.667544541264,"3"]
[null,null,null,"L",null,"L",{"$f":"G35+DT*(G65-3*G35/Term+T107-T25)","v":-107974.79410615713},"L",-20361.298693957542,66.626781263546377,201.93777128763361,299.81240482110735,267.49136911670519,65.629323139525184,"L",null,null,null,"Consumption >",44697.141500545331,"L",{"$f":"V$95*V87","v":-61083.896081872721},{"$f":"W$95*W87","v":19.988034379063802},201.93777128763335,899.43721446332529,{"$f":"-Z101-SUM(Z103:Z106)-Z108","v":802.47410735011294},{"$f":"AA$95*AA87","v":196.887969418577},"L","    Change",null,null,null,null,null,{"$f":"AO103-AK107","v":44697.141500545331},"L",-130021.1770979704,{"$f":"AL$63*W107","v":38709.852609196605},44464.866009926518,42763.951221739408,0,{"$f":"AP$63*AA107","v":4082.5072571078604},"L"]
[null,null,null,"N",null,"N",{"$f":"G36+DT*(G66-3*G36/Term+T108-T26)","v":-13662.210295135648},"N",-7234.2469340390026,16.656657047600447,101.10558567729966,99.945303531723127,0,2270.2871635603556,"N",null,null,null,"Minus Wages   ",5655.5953806299585,"N",{"$f":"V$95*V88","v":-21702.740802117052},4.9969971142803002,101.10558567729979,299.83591059517033,{"$f":"Z$95*Z88","v":0},{"$f":"-AA101-SUM(AA103:AA107)","v":6810.861490681089},"N",null,null,null,null,null,null,{"$f":"AP103-AK108","v":5655.5953806299585},"N",-46195.742026036845,9677.440918601782,22262.533112702495,14255.767994732565,{"$f":"AO$63*Z108","v":0},0,"N"]
[]
[]
[null,null,null,null,null,null,0,null,{"$f":"I39+DT*I$11*3*(I29-I39)","v":0},0,0,0,0,0,null,null,null,null,null,{"$f":"GPE!D12","v":0},null,{"$f":"GPE!F12","v":0},{"$f":"GPE!G12","v":0},{"$f":"GPE!H12","v":0},{"$f":"GPE!I12","v":0},{"$f":"GPE!J12","v":0},{"$f":"GPE!K12","v":0}]
[null,null,null,null,null,null,null,"B","0","1",2,3,"L","N",null,null,null,null,null,"r","R","0","1",2,3,"L","N"]
[null,null,null,null,null,"0",null,"0",{"$f":"I41+DT*I$11*3*(I31-I41)","v":103184.15587689757},-334.79827873986045,-843.28545179873345,-1071.5338639984525,-292,-2922,0,null,null,null,null,{"$f":"GPE!D14","v":0},"0",{"$f":"GPE!F14","v":309552.4676306927},{"$f":"GPE!G14","v":-100},{"$f":"GPE!H14","v":-750},{"$f":"GPE!I14","v":-3200},{"$f":"GPE!J14","v":-876},{"$f":"GPE!K14","v":-8766}]
[null,null,null,null,null,"1",null,"1",-27663.973838625268,98.535054593456493,229.00644802202072,260.29518114628081,6.0115008039903568,175.62068571645321,1,null,null,null,null,{"$f":"GPE!D15","v":-16991.26862202934},"1",{"$f":"GPE!F15","v":-84956.362480459618},{"$f":"GPE!G15","v":30},{"$f":"GPE!H15","v":200},{"$f":"GPE!I15","v":800},{"$f":"GPE!J15","v":20},{"$f":"GPE!K15","v":600}]
[null,null,null,null,null,"2",null,"2",-26184.659225387684,87.431385413094247,138.80715688790531,249.68150516446576,10.334162688489181,229.16598206004139,2,null,null,null,null,{"$f":"GPE!D16","v":-14578.352228175587},"2",{"$f":"GPE!F16","v":-72891.778018209588},{"$f":"GPE!G16","v":25},{"$f":"GPE!H16","v":100},{"$f":"GPE!I16","v":700},{"$f":"GPE!J16","v":30},{"$f":"GPE!K16","v":600}]
[null,null,null,null,null,"3",null,"3",-21739.977184888099,65.548400422171412,172.428489923868,161.79946933487247,8.1629673908161209,181.29684552362446,3,null,null,null,null,{"$f":"GPE!D17","v":-13347.810367601371},"3",{"$f":"GPE!F17","v":-66739.077699862319},{"$f":"GPE!G17","v":20},{"$f":"GPE!H17","v":150},{"$f":"GPE!I17","v":500},{"$f":"GPE!J17","v":26},{"$f":"GPE!K17","v":600}]
[null,null,null,"     System State",null,"L",{"$f":"G45+DT*3*(G35-G45)/Term","v":-107974.79410616172},"L",-20361.29869395756,66.626781263544018,201.93777128763503,299.81240482110786,267.4913691167061,65.629323139524914,"L",null,null,null,null,{"$f":"GPE!D18","v":40425.709479359401},"L",{"$f":"GPE!F18","v":-62719.388562937711},{"$f":"GPE!G18","v":20},{"$f":"GPE!H18","v":200},{"$f":"GPE!I18","v":900},{"$f":"GPE!J18","v":800},{"$f":"GPE!K18","v":200}]
[null,null,null,"     at time = t >",null,"N",{"$f":"G46+DT*3*(G36-G46)/Term","v":-13662.210295132778},"N",-7234.246934038988,16.656657047599857,101.10558567729896,99.945303531722899,0,2270.2871635603478,"N",null,null,null,null,{"$f":"GPE!D19","v":4491.721738446875},"N",{"$f":"GPE!F19","v":-22245.860869223437},{"$f":"GPE!G19","v":5},{"$f":"GPE!H19","v":100},{"$f":"GPE!I19","v":300},{"$f":"GPE!J19","v":0},{"$f":"GPE!K19","v":6766}]
[]
[]
[null,null,null,null,null,null,0,null,{"$f":"I49+DT*I$11*3*(I39-I49)","v":0},0,0,0,0,0,null,null,null,null,null,"     u      "]
[null,null,null,null,null,null,null,"C","0","1",2,3,"L","N",null,null,null,null,null,"(h/w-1)"]
[null,null,null,null,null,"0",null,"0",{"$f":"I51+DT*I$11*3*(I41-I51)","v":103184.15587689757},-334.79827873985101,-843.28545179873186,-1071.5338639984561,-292,-2922,0,null,null,null,null,{"$f":"-SUM(T124:T128)","v":-4.0799932321533561E-9},0]
[null,null,null,null,null,"1",null,"1",-27663.97383862521,98.535054593454134,229.00644802202214,260.29518114628041,6.0115008039903248,175.62068571645287,1,null,null,null,null,{"$f":"AI72/(T7/T32-1)","v":-17862.374490352151},1]
[null,null,null,null,null,"2",null,"2",-26184.659225387746,87.431385413091888,138.80715688790553,249.68150516446624,10.334162688489162,229.16598206004284,2,null,null,null,null,{"$f":"AI73/(T8/T33-1)","v":-18476.38973659946},2]
[null,null,null,null,null,"3",null,"3",-21739.977184888081,65.548400422169053,172.42848992386928,161.79946933487207,8.1629673908160925,181.296845523625,3,null,null,null,null,{"$f":"AI74/(T9/T34-1)","v":-14013.972654222593},3]
[null,null,null,null,null,"L",{"$f":"G55+DT*3*(G45-G55)/Term","v":-107974.79410616421},"L",-20361.298693957619,66.626781263541659,201.93777128763645,299.81240482110877,267.49136911670541,65.629323139524672,"L",null,null,null,null,{"$f":"AI75/(T10/T35-1)","v":44697.141500546379},"L"]
[null,null,null,null,null,"N",{"$f":"G56+DT*3*(G46-G56)/Term","v":-13662.210295130208},"N",-7234.2469340389734,16.656657047599268,101.10558567729825,99.945303531722672,0,2270.2871635603406,"N",null,null,null,null,{"$f":"AI76/(T11/T36-1)","v":5655.5953806318994},"N"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"∂ZL/∂t"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M59+DT*T131","v":-865.62260954797887},{"$f":"N59+DT*T132","v":-8769.4160364176169},null,null,null,null,null,{"$f":"(T127-T25)/AO63*M11","v":5.166379325228972E-12},"L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(T128-T26)/AP63*N11","v":-9.3163736931381229E-11},"N"]

{"sheet":"Series","index":3,"n_rows":39,"n_cols":28,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"BUFFER ->"]
[null,null,{"$f":"TicToc","v":300.00149536132812},{"$f":"'1 DT'!AC23","v":843.28545179872253},{"$f":"'1 DT'!X56","v":843.28545179872503},{"$f":"'1 DT'!X91","v":843.28545179881075},{"$f":"-Iota","v":0.10431772377375492},{"$f":"'1 DT'!T63","v":0.46979959299897128},{"$f":"'1 DT'!AM63","v":220.19093172318051},{"$f":"'1 DT'!AM54","v":220.19093172318057},{"$f":"'1 DT'!AM55","v":220.19093172318139},{"$f":"'1 DT'!AM58","v":220.19093172315368},{"$f":"'1 DT'!AM62","v":213.81587768612636},{"$f":"-Ull","v":865.62260954797887},{"$f":"-Unn","v":8769.416036417615},{"$f":"-'1 DT'!AC25","v":802.47410735010931},{"$f":"-'1 DT'!AC26","v":6810.8614906811144},{"$f":"'1 DT'!AI94","v":-3.5650808595670834E-9},{"$f":"'1 DT'!AI95","v":-4.3803074915710459E-9},{"$f":"'1 DT'!AI96","v":7.9453883511381293E-9}]
[]
["BOX:",null,"year","Y2","S2","D2","-i","G/$","P2","MC2","VMP1","VMPL","P*","-ZL1","-ZL2","-YL1","-YL2","Sector 1","Sector 2","Sector 3"]
[0,null,0,768.74999999995907,768.74999999995907,868.51717857271183,0.10845216100042276,0.46103276816953637,231.2965917825594,226.23213650027435,231.88793991265527,231.8879399126254,213.81587768612636,863.24504473090894,8725.9401023568425,799.99999999999989,6766.0000000000018,-1603.2366684097992,3021.7138169409127,-1418.4771485311132]
[{"$f":"1+A8","v":1},null,10.000133514404297,842.17190595895227,842.17190595895227,847.6971047568195,0.10426290307758568,0.47313433208979128,219.03471727469571,219.01491466799666,219.05329013614605,219.44090727536687,213.81587768612636,865.5727677474332,8763.9148244152875,802.23179302588403,6802.1524724029523,50.637865976914767,-194.35311595148409,143.7152499745693]
[2,null,20.000362396240234,842.97008537068541,842.97008537068541,844.49999006690405,0.10431721087086299,0.47059149820790952,219.93403088351909,219.91627662119487,219.94078347973544,220.02971094475402,213.81587768612636,865.60606806010401,8768.2317857995495,802.40548772262594,6808.6906357339758,-15.58475082504857,4.2499734399775626,11.334777385071007]
[3,null,30.000591278076172,843.2040788289969,843.2040788289969,843.59427719671669,0.10431852064972835,0.46999420417704235,220.1290314977866,220.12400619218636,220.13088044251936,220.15534405808546,213.81587768612636,865.61786564283716,8769.1464052225783,802.4561251845098,6810.3321324214558,-4.7704188281623967,3.3290175742355661,1.4414012539268306]
[4,null,39.999294281005859,843.26494888080651,843.26494888080663,843.36331261399073,0.10431788826577404,0.46984891635265352,220.17520047676817,220.1739641425421,220.17565471608881,220.18186775744229,213.81587768612636,865.62142194919318,8769.3472708207464,802.46958349024806,6810.7275461568297,-1.1106150467822742,0.69598567589736626,0.41462937088490792,null,null,null,null,"b2","Z2","b1-2-3","U1-2-3"]
[5,null,49.997615814208984,843.28028707213525,843.28028707213525,843.30509161932866,0.10431775856620118,0.46981206829427313,220.18694552114536,220.1866378897638,220.18705880423084,220.18862258182932,213.81587768612636,865.62231191245598,8769.3985332181401,802.47296816354924,6810.8275940174099,-0.27101539225635507,0.15630238855320946,0.11471300370314559,null,null,null,null,{"$f":"'1 DT'!AI33","v":1006825.5684585655},{"$f":"'1 DT'!AR8","v":5415.7969561522514},{"$f":"SUM('1 DT'!AM42:AM46)","v":3209301.0006740824},{"$f":"SUM('1 DT'!AM7:AM11)","v":13731.797071167037}]
[6,null,59.995937347412109,843.2841493436672,843.28414934366685,843.29040518780914,0.10431773242715292,0.46980273926311311,220.1899263040961,220.18984878252351,220.18995487966379,220.19034904136697,213.81587768612636,865.62253445692158,8769.411622618285,802.47381999282584,6810.8529417374621,-6.8338004327117507E-2,3.9094304021696731E-2,2.9243700305420769E-2,null,null,null,null,"INITIAL","INITIAL"]
[7,null,69.996543884277344,843.28512327886347,843.28512327886347,843.28670107384562,0.10431772598440969,0.46980038634219978,220.19067823170235,220.19065866160881,220.1906854462606,220.19078486402506,213.81587768612636,865.62259059843393,8769.4149240401239,802.47403486476344,6810.8593351451582,-1.7283353371165842E-2,9.9429826851385218E-3,7.3403706860273215E-3,null,null,null,"Q1","s","d","S","D"]
[8,null,79.998680114746094,843.28536894053832,843.28536894053832,843.28576687985299,0.10431772433314102,0.46979979308458036,220.1908677926404,220.19086285545995,220.1908696126024,220.19089468832345,213.81587768612636,865.62260476850679,8769.4157558764036,802.47408906839746,6810.8609470413057,-4.3618839834411267E-3,2.5142138301763916E-3,1.8476701532647349E-3,null,null,null,600,206.96816755028343,216.05366581381699,{"$f":"$Y$13/($Z$13-X16)","v":209.06727954390416},{"$f":"$AA$13/($AB$13+X16)","v":223.9287218998245}]
[9,null,90.000816345214844,843.2854309010645,843.2854309010645,843.28553126580243,0.10431772391477789,0.46979964346391057,220.1909155986713,220.19091435348005,220.19091605766391,220.1909223820812,213.81587768612636,865.62260834260167,8769.4159656571319,802.47410273932496,6810.8613535655331,-1.1000214505516941E-3,6.3403712681077418E-4,4.6598432374091994E-4,null,null,null,{"$f":"20+X16","v":620},207.8557373966128,215.75258342707133,209.93915665402955,223.61666519948318]
[10,null,100.00295257568359,843.28544652813252,843.28544652813275,843.28547184117883,0.10431772380930826,0.46979960572729379,220.19092765615329,220.19092734211074,220.19092777191182,220.19092936699448,213.81587768612636,865.6226092439839,8769.4160185701094,802.47410618723609,6810.8614560982842,-2.7741053796035233E-4,1.5987420804866053E-4,1.1753632991169178E-4,null,null,null,640,208.75095260345537,215.45233902150576,210.81833622795838,223.30547702434799]
[11,null,110.00508880615234,843.28545046943509,843.28545046943532,843.28545685365395,0.10431772378271909,0.46979959620967121,220.19093069720387,220.19093061799927,220.19093072640166,220.1909311286945,213.81587768612636,865.62260947132029,8769.4160319155162,802.47410705683444,6810.8614819582817,-6.9977164849361318E-5,4.0319530682146127E-5,2.9657634167215192E-5,null,null,null,660,209.65391238165952,215.15292910354196,211.70491039490315,222.99515375350126]
[12,null,120.00722503662109,843.28545146347187,843.28545146347165,843.28545307363959,0.104317723776014,0.46979959380922609,220.19093146418936,220.19093144421635,220.19093147155144,220.19093157301788,213.81587768612636,865.62260952865665,8769.4160352813578,802.47410727615625,6810.8614884804419,-1.7639159180050826E-5,1.0152737935826599E-5,7.4864212442242253E-6,null,null,null,680,210.5647176660913,214.85435019899438,212.59897284037973,222.68569178612503]
[13,null,130.00782775878906,843.28545171418136,843.28545171418159,843.28545212028018,0.10431772377432313,0.4697995932038061,220.19093165763209,220.19093165259207,220.19093165948928,220.19093168508141,213.81587768612636,865.62260954311762,8769.416036130262,802.4741073314716,6810.8614901254032,-4.4508449562071527E-6,2.5739801896376289E-6,1.8768647665695234E-6,null,null,null,700,211.48347115324634,214.55659885293611,213.50061883920935,222.3770875413619]
[14,null,140.00233459472656,843.28545177741216,843.28545177741216,843.28545187983161,0.10431772377389592,0.46979959305111313,220.1909317064202,220.19093170514918,220.1909317068887,220.19093171334609,213.81587768612636,865.62260954676458,8769.4160363443571,802.47410734542257,6810.8614905402737,-1.1234980356510749E-6,6.482092245726416E-7,4.7528881107843339E-7,null,null,null,720,212.41027733985084,214.25967162956539,214.40994528936386,222.0693374581767]
[15,null,149.99684143066406,843.28545179336652,843.28545179336652,843.28545181917946,0.10431772377378756,0.46979959301259838,220.1909317187253,220.1909317184043,220.19093171884657,220.19093172048059,213.81587768612636,865.62260954768419,8769.4160363983319,802.4741073489414,6810.861490644902,-3.0002213610050758E-7,1.6639448985486319E-7,1.3362764624564442E-7,null,null,null,740,213.3452425624817,213.96356511207358,215.32705074667953,221.76243799521973]
[16,null,159.99134826660156,843.28545179739649,843.28545179739626,843.28545180385083,0.10431772377375936,0.46979959300286755,220.1909317218344,220.19093172175403,220.1909317218628,220.19093172229805,213.81587768612636,865.62260954791509,8769.4160364118998,802.47410734982873,6810.8614906712701,-6.6313334854040358E-8,4.1779557282883675E-8,2.4533777571156684E-8,null,null,null,760,214.28847503823803,213.6682759025141,216.25203546046583,221.45638563069076]
[17,null,169.98585510253906,843.28545179840967,843.28545179841012,843.28545180002425,0.10431772377375181,0.46979959300039814,220.19093172262737,220.19093172260725,220.19093172263521,220.1909317227516,213.81587768612636,865.622609547975,8769.4160364152995,802.47410735005326,6810.8614906778657,-2.2652926294033013E-8,1.0381254338785841E-8,1.2271671955247172E-8,null,null,null,780,215.24008490649604,213.37380062167236,217.18500141003562,221.15117686220449]
[18,null,179.98036193847656,843.28545179866978,843.28545179866887,843.28545179902085,0.10431772377374959,0.46979959299975499,220.19093172283496,220.19093172282916,220.19093172283624,220.19093172288592,213.81587768612636,865.62260954798887,8769.4160364161453,802.47410735010942,6810.8614906795501,-4.8912731073644899E-9,7.9547886653730991E-9,-3.0635155580086101E-9,null,null,null,800,216.20018427178161,213.08013590893697,218.12605234218529,220.84680820665673]
[19,null,189.97486877441406,843.28545179874254,843.2854517987405,843.28545179875778,0.10431772377374982,0.46979959299955248,220.19093172290462,220.19093172290468,220.19093172290275,220.19093172293654,213.81587768612636,865.62260954799342,8769.4160364163235,802.474107350125,6810.8614906799467,6.1740530100993557E-9,-2.4168233480907701E-9,-3.7572296620085852E-9,null,null,null,820,217.1688872477954,212.7872784221718,219.07529380965346,220.54327620009207]
[20,null,199.96937561035156,843.28545179874709,843.28545179874698,843.28545179874175,0.10431772377374982,0.46979959299945101,220.19093172294944,220.19093172294939,220.19093172294842,220.19093172297718,213.81587768612636,865.62260954799365,8769.416036416369,802.47410735012591,6810.8614906800049,2.2081243727276598E-9,-3.6228288010703316E-10,-1.8458414926206268E-9,null,null,null,840,218.14631000262676,212.49522483758926,220.03283321058819,220.24057739757239]
[21,null,209.96388244628906,843.28545179874618,843.28545179874584,843.28545179873788,0.10431772377374982,0.46979959299936358,220.19093172299048,220.19093172299125,220.19093172298801,220.19093172301615,213.81587768612636,865.62260954799365,8769.4160364163836,802.47410735012591,6810.8614906800176,9.5300675607884874E-9,-4.8441747891377451E-9,-4.6858927716507415E-9,null,null,null,860,219.13257080519421,212.20397184962457,220.99877982905394,219.93870837304661]
[22,null,219.95838928222656,843.28545179874618,843.28545179874538,843.28545179873879,0.10431772377375004,0.46979959299928098,220.19093172302937,220.19093172302902,220.19093172302743,220.19093172305523,213.81587768612636,865.62260954799365,8769.4160364163872,802.47410735012591,6810.8614906800221,6.34264921041775E-9,8.656645263939146E-10,-7.2083137368116646E-9,null,null,null,880,220.1277900729514,211.91351617081096,221.9732448766099,219.6376657192213]
[23,null,229.95289611816406,843.28545179874618,843.28545179874561,843.28545179874038,0.10431772377375004,0.46979959299919533,220.19093172306938,220.19093172306879,220.19093172306762,220.19093172309027,213.81587768612636,865.62260954799365,8769.4160364164236,802.47410735012591,6810.8614906800549,6.0766592460775618E-9,2.4609374175764643E-9,-8.5375966636540269E-9,null,null,null,900,221.13209042089898,211.62385453165606,222.95634153499353,219.33744604743262]
[24,null,239.94740295410156,843.28545179874436,843.28545179874345,843.28545179874004,0.10431772377374959,0.46979959299911866,220.19093172310539,220.19093172310403,220.19093172310576,220.19093172311554,213.81587768612636,865.62260954799365,8769.4160364164909,802.47410735012602,6810.8614906801176,-4.6312793056192595E-9,5.6068495258381496E-9,-9.7557022021888949E-10,null,null,null,920,222.14559671194425,211.33498368051917,223.94818499994312,219.03804598751907]
[25,null,249.94190979003906,843.28545179874163,843.28545179874004,843.28545179874197,0.10431772377375181,0.46979959299905671,220.19093172313515,220.19093172313524,220.19093172313535,220.19093172313714,213.81587768612636,865.62260954799365,8769.4160364165982,802.47410735012602,6810.8614906802159,-3.39199152622314E-9,-2.0886460491356622E-9,5.4806375753588023E-9,null,null,null,940,223.16843610865206,211.0469003834896,224.94889252619544,218.73946218769541]
[26,null,259.94241333007812,843.28545179873527,843.28545179873458,843.28545179875823,0.10431772377375159,0.46979959299900553,220.19093172316047,220.19093172316104,220.19093172316229,220.19093172313896,213.81587768612636,865.62260954799365,8769.4160364167583,802.47410735012591,6810.8614906803514,-1.0394011197952284E-8,-4.8706397426166665E-9,1.5264650940568948E-8,null,null,null,960,224.2007381264321,210.75960142426607,225.9585834736952,218.44169131442769]
[27,null,269.95217895507812,843.28545179872981,843.28545179873038,843.28545179877324,0.10431772377375315,0.46979959299897855,220.19093172317466,220.1909317231752,220.19093172317147,220.19093172314524,213.81587768612636,865.62260954799137,8769.4160364169493,802.47410735012306,6810.8614906805142,1.723640497977106E-8,-3.8328117758000816E-9,-1.3403593203970976E-8,null,null,null,980,225.24263468820899,210.47308360403684,226.97737935505447,218.14473005230894]
[28,null,279.96194458007813,843.2854517987289,843.28545179873038,843.28545179878438,0.10431772377375315,0.46979959299896967,220.19093172317994,220.19093172317949,220.19093172318026,220.19093172314942,213.81587768612636,865.62260954798774,8769.4160364171494,802.47410735011908,6810.8614906806924,-1.3157348634941549E-9,-3.4567297333908836E-10,1.6614078368332435E-9,null,null,null,1000,226.29426018062406,210.18734374136122,228.00540388430201,217.84857510393638]
[29,null,289.97171020507813,843.28545179872617,843.2854517987281,843.28545179879973,0.1043177237737527,0.46979959299896729,220.19093172318162,220.19093172318256,220.19093172318051,220.19093172315235,213.81587768612636,865.62260954798319,8769.4160364173749,802.47410735011408,6810.8614906808953,6.9720229031310054E-9,-7.2026420216429368E-9,2.3061911851193143E-10]
[30,null,299.98147583007812,843.28545179872253,843.28545179872503,843.28545179880894,0.10431772377375403,0.46979959299897128,220.19093172318051,220.19093172317903,220.19093172318031,220.19093172315195,213.81587768612636,865.62260954797887,8769.416036417615,802.47410735010931,6810.8614906811144,2.4149361372668473E-9,3.8301370318860971E-9,-6.2450731691529436E-9]
[null,null,300.00149536132812,843.28545179872253,843.28545179872503,843.28545179881075,0.10431772377375492,0.46979959299897128,220.19093172318051,220.19093172318057,220.19093172318139,220.19093172315368,213.81587768612636,865.62260954797887,8769.416036417615,802.47410735010931,6810.8614906811144,-3.5650808595670834E-9,-4.3803074915710459E-9,7.9453883511381293E-9]

{"sheet":"GPE","index":4,"n_rows":47,"n_cols":16,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,null,null,null,null,null,null,null,null,"+ XPT; "]
[null,null,null,0,null,{"$f":"F37/F$26","v":0},0,0,0,0,0,null," - MPT"]
[null,null,null,"r","R","0","1",2,3,"L","N"]
[null,null,"VALUE",{"$f":"-F37","v":0},"0",{"$f":"F39/F$26","v":309552.4676306927},{"$f":"-G12-SUM(G15:G19)","v":-100},{"$f":"-H12-SUM(H15:H19)","v":-750},{"$f":"-I12-SUM(I15:I19)","v":-3200},{"$f":"-J12-SUM(J15:J19)","v":-876},{"$f":"-K12-SUM(K15:K19)","v":-8766},"0","VALUE"]
[null,null,"CAPITAL",{"$f":"G39-F40","v":-16991.26862202934},"1",-84956.362480459618,30,200,800,20,600,"1","CAPITAL"]
[null,null,"GENERAL",{"$f":"H39-F41","v":-14578.352228175587},"2",-72891.778018209588,25,100,700,30,600,"2","GENERAL",null,null,"Experimenters are invited to change "]
[null,null,"NON_DUR",{"$f":"I39-F42","v":-13347.810367601371},"3",-66739.077699862319,20,150,500,26,600,"3","NON_DUR",null,null,"any data set in red type that"]
[null,null,"BOURGS",{"$f":"J39-F43","v":40425.709479359401},"L",-62719.388562937711,20,200,900,800,200,"L","BOURGS",null,null,"appears within the marquee."]
[null,null,"PRLTRT",{"$f":"K39-F44","v":4491.721738446875},"N",-22245.860869223437,5,100,300,0,6766,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[null,null,null,"Interest rate",null,"0","1",2,3,"L","N"]
[null,null,null,0.1,"P",2,1869.0399358294858,213.81587768612636,45.883114302289371,1118.5929953488951,20,null,"Prices"]
[]
[null,null,null,null,null,null,null,null,null,"Investment Fractions"]
[null,null,null,null,null,null,null,null,null,0.9,{"$f":"1-J29","v":9.9999999999999978E-2}]
[null,null,null,null,null,null,null,null,null,"L","N"]
[]
[]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,null,null,null,null,null,null,null,null,"+ XPT; "]
[null,null,null,null,null,{"$f":"-SUM(G37:K37)","v":0},{"$f":"G$26*G12","v":0},{"$f":"H$26*H12","v":0},{"$f":"I$26*I12","v":0},{"$f":"J$26*J12","v":0},{"$f":"K$26*K12","v":0},null," - MPT"]
[null,null,null,null,"PR","0","1",2,3,"L","N"]
[null,null,null,null,"0",{"$f":"-F37-SUM(F40:F44)","v":619104.9352613854},-186903.99358294858,-160361.90826459476,-146825.96576732601,-85013.067646516021,-40000,"0","VALUE"]
[null,null,"% return  >",{"$f":"D15/F40","v":9.9999977199691281E-2},"1",{"$f":"-SUM(G40:K40)","v":-169912.72496091924},{"$f":"G$26*G15","v":56071.198074884574},42763.175537225274,36706.491441831495,22371.859906977901,12000,"1","CAPITAL"]
[null,null,"on asset",{"$f":"D16/F41","v":9.9999976846042019E-2},"2",{"$f":"-SUM(G41:K41)","v":-145783.55603641918},46725.998395737144,21381.587768612637,32118.180011602559,33557.789860466852,12000,"2","GENERAL"]
[null,null,"turnover",{"$f":"D17/F42","v":9.9999961249306463E-2},"3",{"$f":"-SUM(G42:K42)","v":-133478.15539972464},37380.798716589714,32072.381652918953,22941.557151144687,29083.417879071272,12000,"3","NON_DUR"]
[null,null,null,null,"L",{"$f":"-SUM(G43:K43)","v":-125438.77712587542},{"$f":"G$26*G18","v":37380.798716589714},42763.175537225274,41294.802872060434,null,{"$f":"K$26*K18","v":4000},"L","BOURGS"]
[null,null,null,null,"N",{"$f":"-SUM(G44:K44)","v":-44491.721738446875},9345.1996791474285,21381.587768612637,13764.934290686811,{"$f":"J$26*J19","v":0},null,"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"Utility","index":5,"n_rows":44,"n_cols":13,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,null,"E","0","1",2,3,"L","N"]
[null,null,"VALUE",null,"0",{"$f":"GPE!F14","v":309552.4676306927},{"$f":"GPE!G14","v":-100},{"$f":"GPE!H14","v":-750},{"$f":"GPE!I14","v":-3200},{"$f":"GPE!J14","v":-876},{"$f":"GPE!K14","v":-8766},"0","VALUE"]
[null,null,"CAPITAL",null,"1",null,{"$f":"GPE!G15","v":30},{"$f":"GPE!H15","v":200},{"$f":"GPE!I15","v":800},{"$f":"GPE!J15","v":20},{"$f":"GPE!K15","v":600},"1","CAPITAL"]
[null,null,"GENERAL",null,"2",null,{"$f":"GPE!G16","v":25},{"$f":"GPE!H16","v":100},{"$f":"GPE!I16","v":700},{"$f":"GPE!J16","v":30},{"$f":"GPE!K16","v":600},"2","GENERAL"]
[null,null,"NON_DUR",null,"3",null,{"$f":"GPE!G17","v":20},{"$f":"GPE!H17","v":150},{"$f":"GPE!I17","v":500},{"$f":"GPE!J17","v":26},{"$f":"GPE!K17","v":600},"3","NON_DUR"]
[null,null,"BOURGS",null,"L",null,{"$f":"GPE!G18","v":20},{"$f":"GPE!H18","v":200},{"$f":"GPE!I18","v":900},{"$f":"GPE!J18","v":800},{"$f":"GPE!K18","v":200},"L","BOURGS"]
[null,null,"PRLTRT",null,"N",null,{"$f":"GPE!G19","v":5},{"$f":"GPE!H19","v":100},{"$f":"GPE!I19","v":300},{"$f":"GPE!J19","v":0},{"$f":"GPE!K19","v":6766},"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,"P",{"$f":"GPE!F26","v":2},{"$f":"GPE!G26","v":1869.0399358294858},{"$f":"GPE!H26","v":213.81587768612636},{"$f":"GPE!I26","v":45.883114302289371},{"$f":"GPE!J26","v":1118.5929953488951},{"$f":"GPE!K26","v":20}]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Sectors' Production and Utility Tradeoffs, physical units/year"]
[]
[]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,"z","U","0","1",2,3,"L","N"]
[null,null,"VALUE",0,"0",{"$f":"-F11-(G23*(G37+G11)+H23*(H37+H11)+I23*(I37+I11)+J23*(J41+J15)+K23*(K42+K16))/F23","v":-1747827.2771790111},{"$f":"IF(G11<0,D38/G23-G11,0)","v":709.02212843395512},{"$f":"IF(H11<0,D39/H23-H11,0)","v":5283.7043474656111},{"$f":"IF(I11<0,D40/I23-I11,0)","v":22353.652590158701},{"$f":"-J11","v":876},{"$f":"-K11","v":8766},"0","VALUE"]
[null,null,"CAPITAL",1138286.6798469364,"1",null,{"$f":"IF(G12>0,$D38/G$23-G12,0)","v":579.02212843395512},5123.677044779145,24008.400588234279,997.60576418762457,56314.333992346816,"1","CAPITAL"]
[null,null,"GENERAL",969377.97422276635,"2",null,493.65022016908017,4433.7043474656111,20427.118090464894,836.60472419676842,47868.898711138318,"2","GENERAL"]
[null,null,"NON_DUR",878829.23110059253,"3",null,450.20355972787996,3960.2150158870836,18653.652590158701,759.65593987693535,43341.461555029629,"3","NON_DUR"]
[null,null,"BOURGS",70745.464026522342,"L",null,{"$f":"IF(G15>0,$D41/G$23-G15,0)","v":17.851231892016948},130.87095678822328,641.86273321452472,{"$f":"IF(J15>0,-$D41/J$23-J15,0)","v":-863.24504473090894},{"$f":"IF(K15>0,$D41/K$23-K15,0)","v":3337.273201326117},"L","BOURGS"]
[null,null,"PRLTRT",39198.802047136865,"N",null,15.972693678554446,83.32970624697586,554.31868876391877,{"$f":"IF(J16>0,$D42/J$23-J16,0)","v":0},{"$f":"IF(K16>0,-$D42/K$23-K16,0)","v":-8725.9401023568425},"N","PRLTRT"]
[null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]

{"sheet":"IState","index":6,"n_rows":73,"n_cols":14,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,"Commodities' Turnover Fractions, dimensionless / year"]
[]
[]
[]
[]
[]
[null,null,null,"NPV",null,"Investment Term"]
[null,null,null,{"$f":"(1-D14)^-F11","v":0.51315811823070645},null,7,"yrs."]
[]
[null,null,null,"n",null,"(1-1/NPV)/T  ",null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[null,null,null,-0.1,null,{"$f":"(1-1/D11)/F11","v":-0.13553101428571446},"V",1,0.1,0.33333333333333331,1,1,1]
[null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT","+ XPT; "]
[null,null,null,null,null,null,null,0,0,0,0,0,0," - MPT"]
[null,null,null,"e -",null,"e +","E","0","1",2,3,"L","N"]
[null,"VALUE","0",null,null,null,"0",{"$f":"GPE!F14","v":309552.4676306927},{"$f":"GPE!G14","v":-100},{"$f":"GPE!H14","v":-750},{"$f":"GPE!I14","v":-3200},{"$f":"GPE!J14","v":-876},{"$f":"GPE!K14","v":-8766},"0"]
[null,"CAPITAL","1",{"$f":"GPE!D15","v":-16991.26862202934},null,null,"1",{"$f":"GPE!F15","v":-84956.362480459618},{"$f":"GPE!G15","v":30},{"$f":"GPE!H15","v":200},{"$f":"GPE!I15","v":800},{"$f":"GPE!J15","v":20},{"$f":"GPE!K15","v":600},"1"]
[null,"GENERAL","2",{"$f":"GPE!D16","v":-14578.352228175587},null,null,"2",{"$f":"GPE!F16","v":-72891.778018209588},{"$f":"GPE!G16","v":25},{"$f":"GPE!H16","v":100},{"$f":"GPE!I16","v":700},{"$f":"GPE!J16","v":30},{"$f":"GPE!K16","v":600},"2"]
[null,"NON_DUR","3",{"$f":"GPE!D17","v":-13347.810367601371},null,null,"3",{"$f":"GPE!F17","v":-66739.077699862319},{"$f":"GPE!G17","v":20},{"$f":"GPE!H17","v":150},{"$f":"GPE!I17","v":500},{"$f":"GPE!J17","v":26},{"$f":"GPE!K17","v":600},"3"]
[null,"BOURGS","L",null,null,{"$f":"GPE!D18","v":40425.709479359401},"L",{"$f":"GPE!F18","v":-62719.388562937711},{"$f":"GPE!G18","v":20},{"$f":"GPE!H18","v":200},{"$f":"GPE!I18","v":900},{"$f":"GPE!J18","v":800},{"$f":"GPE!K18","v":200},"L"]
[null,"PRLTRT","N",null,null,{"$f":"GPE!D19","v":4491.721738446875},"N",{"$f":"GPE!F19","v":-22245.860869223437},{"$f":"GPE!G19","v":5},{"$f":"GPE!H19","v":100},{"$f":"GPE!I19","v":300},{"$f":"GPE!J19","v":0},{"$f":"GPE!K19","v":6766},"N"]
[null,null,null,null,null,null,null,"0","1",2,3,"L","N"]
[null,null,null,null,null,null,null,"VALUE","CAPITAL","GENERAL","NON_DUR","BOURGS","PRLTRT"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H24/H$14/3","v":0},0,0,0,0,0]
[null,null,null,null,null,null,"A","0","1",2,3,"L","N"]
[null,null,"0",null,null,null,"0",{"$f":"H26/H$14/3","v":103184.15587689757},-333.33333333333331,-750,-1066.6666666666667,-292,-2922,"0"]
[null,null,"1",{"$f":"D27/D14","v":169912.6862202934},null,null,"1",-28318.787493486539,100,200,266.66666666666669,6.666666666666667,200,"1"]
[null,null,"2",{"$f":"D28/D14","v":145783.52228175587},null,null,"2",-24297.259339403197,83.333333333333329,100,233.33333333333334,10,200,"2"]
[null,null,"3",{"$f":"D29/D14","v":133478.10367601371},null,null,"3",-22246.35923328744,66.666666666666671,150,166.66666666666666,8.6666666666666661,200,"3"]
[null,null,"L",null,null,{"$f":"F30/F14/3","v":-99425.482529869536},"L",-20906.462854312569,66.666666666666671,200,300,266.66666666666669,66.666666666666671,"L"]
[null,null,"N",null,null,{"$f":"F31/F14/3","v":-11047.217401663815},"N",-7415.2869564078128,16.666666666666668,100,100,0,2255.3333333333335,"N"]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H43","v":0},0,0,0,0,0]
[null,null,null,null,null,null,"B","0","1",2,3,"L","N"]
[null,null,null,null,null,null,"0",{"$f":"H45","v":103184.15587689757},-333.33333333333331,-750,-1066.6666666666667,-292,-2922,"0"]
[null,null,null,null,null,null,"1",-28318.787493486539,100,200,266.66666666666669,6.666666666666667,200,"1"]
[null,null,null,null,null,null,"2",-24297.259339403197,83.333333333333329,100,233.33333333333334,10,200,"2"]
[null,null,null,null,null,null,"3",-22246.35923328744,66.666666666666671,150,166.66666666666666,8.6666666666666661,200,"3"]
[null,null,null,null,null,{"$f":"F49","v":-99425.482529869536},"L",-20906.462854312569,66.666666666666671,200,300,266.66666666666669,66.666666666666671,"L"]
[null,null,null,null,null,{"$f":"F50","v":-11047.217401663815},"N",-7415.2869564078128,16.666666666666668,100,100,0,2255.3333333333335,"N"]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H53","v":0},0,0,0,0,0]
[null,null,null,null,null,null,"C","0","1",2,3,"L","N"]
[null,null,null,null,null,null,"0",{"$f":"H55","v":103184.15587689757},-333.33333333333331,-750,-1066.6666666666667,-292,-2922,"0"]
[null,null,null,null,null,null,"1",-28318.787493486539,100,200,266.66666666666669,6.666666666666667,200,"1"]
[null,null,null,null,null,null,"2",-24297.259339403197,83.333333333333329,100,233.33333333333334,10,200,"2"]
[null,null,null,null,null,null,"3",-22246.35923328744,66.666666666666671,150,166.66666666666666,8.6666666666666661,200,"3"]
[null,null,null,null,null,{"$f":"F59","v":-99425.482529869536},"L",-20906.462854312569,66.666666666666671,200,300,266.66666666666669,66.666666666666671,"L"]
[null,null,null,null,null,{"$f":"F60","v":-11047.217401663815},"N",-7415.2869564078128,16.666666666666668,100,100,0,2255.3333333333335,"N"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Utility!J41/L14","v":-863.24504473090894},{"$f":"Utility!K42/M14","v":-8725.9401023568425}]

{"sheet":"Module1","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Module2","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}